Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $139k initial cash invested.
-4.73%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$5,097
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,097 income − $5,644 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,745
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$5,644
Mortgage P&I
57%
$2,909
Property Taxes
15%
$774
Home Insurance
4%
$210
HOA
0%
$17
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561